RANCANGAN ANGGARAN FOUR TWNTY

SMA NEGERI 1 KAWEDANAN

SELASA , 29 OKTOBER 2019
KETERANGAN KUANTITAS SATUAN (RP) JUMLAH TOTAL

PERLENGKAPAN
Sound system standard (sesuai riders fourtwnty) 1 paket Rp. 18,000,000 Rp. 18,000,000
Panggung Rigging 8 x 6 M & tower sound 1 Paket Rp. 7,500,000 Rp. 7,500,000
barikade 8 X 10 meter 80 meter Rp. 50,000 Rp. 4,000,000
Tenda Sarnafil Kerucut + Flooring lantai + AC 4 buah Rp. 1,500,000 Rp. 6,000,000
Total Biaya Perlengkapan Rp 35,500,000

TRANSORTASI
Tiket Pesawat Batik Air Jakarta - Solo 16 orang Rp. 950,000 Rp. 15,200,000
Tiket Pesawat Batik Air Solo - Jakarta 16 orang Rp. 950,000 Rp. 15,200,000
Mobil Inova Reborn 4 buah + Driver + bensin @Rp.950000 2 Hari Rp. 3,800,000 Rp. 7,600,000
1 mobil box + driver + bensin 2 hari Rp. 750,000 Rp. 1,500,000
Total Biaya Transportasi Rp 39,500,000

KONSUMSI
Uang Makan All Crew Artist *Sesuai Riders fourtwnty 2 Hari Rp. 2,400,000 Rp. 4,800,000
Snack Ruang Tunggu *sesuai riders fourtwnty 1 Paket Rp. 1,700,000 Rp. 1,700,000
Konsumsi Driver, crew EO (set up, gladi, Hari H ) 1 Paket Rp. 1,500,000 Rp. 1,500,000
Konsumsi Panitia & Guru 200 pack Rp. 15,000 Rp. 3,000,000
Total Biaya Konsumsi Rp. 11,000,000

ENTERTAINMENT
Four Twnty 1 paket Rp. 45,000,000 Rp. 45,000,000
Total Biaya Entertainment Rp 45,000,000

AKOMODASI
Hotel Crew Four Twenty @Rp750000 X 16 org 2 hari Rp. 6,000,000 Rp. 12,000,000
Hotel Crew EO @Rp750000 X 5 org 2 hari Rp. 3,750,000 Rp. 7,500,000
Total Biaya Akomodasi Rp. 19,500,000

HONOR DAN LAIN LAIN

MC 2 org Rp. 1,500,000 Rp. 3,000,000
Man Power Crew EO 5 org Rp. 1,000,000 Rp. 5,000,000
Tenda VIP Depan Panggung 10 x 5 1 Paket Rp. 700,000 Rp. 700,000
Kursi VIP + Cover 150 buah Rp. 10,000 Rp. 1,500,000
Total Honor dan Lain Lain Rp 10,200,000

TOTAL Rp. 160,700,000

Fee Management 10% Rp. 16,700,000
Total Keseluruhan Anggaran Rp. 177,400,000

Disusun oleh :

Bagus P.Wicaksono